Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.42% first-year return on $116k initial cash invested.
-17.42%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,940
Rent
-$1,681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,940 income − $4,621 expenses = $1,681 out of pocket
Investment Breakdown
|
Purchase Price
$466k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$93,160
Closing costs
1%
$4,658
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,940
Total Expenses
$4,621
Mortgage P&I
77%
$2,263
Property Taxes
27%
$785
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$735